₩3,650.00 ($2.72)

+45.00 (+1.25%)

Weekly Expected Move ±3.6%

₩3388 ₩3519 ₩3650 ₩3781 ₩3912

KSC · Basic Materials · Paper, Lumber & Forest Products · Tech Score Strong Buy · Power 63 · ₩149.7B mcap · 27M float · 1.67% daily turnover

Revenue

$1.10T +38.7% ▲

5Y CAGR: +25.0%

Gross Profit

$90.4B +44.1% ▲

5Y CAGR: +16.5%

Operating Income

$22.6B +202.3% ▲

5Y CAGR: -8.4%

Net Income

-$607M -130.0% ▼

EPS (Diluted)

$-14.79 -130.2% ▼

EBITDA

$49.3B +99.5% ▲

5Y CAGR: +11.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$413.6B	$467.2B	$443.1B	$791.6B	$1.10T
YoY Growth	+15.1%	+13.0%	-5.2%	+78.6%	+38.7%
Cost of Revenue	$361.8B	$407.2B	$391.0B	$728.9B	$1.01T
Gross Profit	$51.8B	$60.0B	$52.1B	$62.7B	$90.4B
Gross Margin	12.5%	12.8%	11.8%	7.9%	8.2%
R&D Expenses	$23.2B	$30.2B	$0	$0	$0
SG&A Expenses	$15.6B	$19.1B	$22.5B	$19.2B	$0
Operating Expenses	$33.4B	$40.7B	$43.5B	$55.2B	$67.8B
Operating Income	$27.8B	$59.0B	$8.6B	$7.5B	$22.6B
Operating Margin	6.7%	12.6%	1.9%	0.9%	2.1%
Interest Expense	$946M	$1.1B	$1.5B	$3.3B	$5.0B
Income Before Tax	$29.3B	$57.7B	$4.0B	$2.2B	$14.5B
Tax Expense	$5.7B	$8.7B	-$1.0B	$623M	$5.6B
Net Income	$21.6B	$48.1B	$7.4B	$2.0B	-$607M
Net Margin	5.2%	10.3%	1.7%	0.3%	-0.1%
EPS (Diluted)	$513.98	$1143.88	$176.85	$49.00	$-14.79
EBITDA	$29.3B	$29.9B	$16.0B	$24.7B	$49.3B
Shares Outstanding	42M	42M	42M	41M	41M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$286.9B	$296.1B	$276.6B	$278.6B	$277.0B	$266.1B	$269.6B	$416.7B
Cost of Revenue	$263.7B	$276.0B	$252.1B	$252.5B	$252.2B	$245.3B	$245.9B	$372.2B
Gross Profit	$23.2B	$20.1B	$24.6B	$26.0B	$24.8B	$20.8B	$23.6B	$44.5B
Gross Margin	8.1%	6.8%	8.9%	9.3%	9.0%	7.8%	8.8%	10.7%
R&D Expenses	$0	$0	$0	$7.8B	$0	$0	$2.7B	$10.2B
SG&A Expenses	$4.8B	$5.0B	$16.2B	$5.8B	$5.2B	$6.7B	$5.2B	$9.6B
Operating Expenses	$16.5B	$18.6B	$16.2B	$18.6B	$17.5B	$21.2B	$15.7B	$24.7B
Operating Income	$6.7B	$1.6B	$8.3B	$7.4B	$7.3B	-$468M	$7.9B	$19.9B
Operating Margin	2.3%	0.5%	3.0%	2.7%	2.6%	-0.2%	2.9%	4.8%
Interest Expense	$1.2B	$1.3B	$1.2B	$1.2B	$1.0B	$1.5B	$1.2B	$2.4B
Income Before Tax	$5.3B	-$17.2B	$8.9B	$19.7B	$7.3B	-$21.3B	$12.8B	$64.9B
Tax Expense	$2.6B	-$2.9B	$2.2B	$3.1B	$2.4B	-$2.0B	$1.1B	$9.7B
Net Income	$212M	-$11.6B	$3.9B	$12.4B	$2.6B	-$19.5B	$9.5B	$51.3B
Net Margin	0.1%	-3.9%	1.4%	4.5%	0.9%	-7.3%	3.5%	12.3%
EPS (Diluted)	$5.00	$-282.00	$94.65	$303.00	$63.00	$-475.44	$231.06	$1251.61
EBITDA	$13.6B	-$8.9B	$31.2B	$27.5B	$15.3B	$6.1B	$20.5B	$30.6B
Shares Outstanding	42M	41M	41M	41M	41M	41M	41M	41M

004150.KS KSC